$252,000
NAL Estimated Property Value530 Whitecap Dr, El Lago, TX, 77586
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size8,803 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN0971130000007
Lot Number7
SubdivisionEl Lago Estates
Land UseResidential
Legal DescriptionLT 7 BLK 4 EL LAGO ESTATES SEC 6
Census Tract341501
Assessed Land Value$78,210
Assessed Improvement Value$171,384
Assessment Year2025
About this property
This 3 Bedroom 2 Bath with a study room upon entry is ready for you. Nestled away in the El Lago Estates Community. Just minutes away from NASA Space Center, Clear Lake Park, U of H Clear lake and more! This home has been deep cleaned and power washed ready for you to show today. Great starter home and opportunity to remodel it to your liking over time. OFFER ACCEPTED!
Investor Tools
$252,000
Estimated Property Value
$213,683Estimated Mortgage Balance
$38,317Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,512 /month
Positive
Cash Flow Estimate:
$504 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
$43/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,171
$249,594
2025
$78,210
$171,384
$249,594
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,171
$249,594
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Hometrust Mortgage Co
Conventional
$230,137
No
First
Jul 21, 2022
Aug 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$213,683
$42,317
16%
85%
$1,380/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,870/mo
$1,423/mo
+$447/mo
8.9%
